PROJECT TITLE
: PROPOSED ONE STOREY RESIDENTIAL
LOCATION
:
OWNER
:
SUBJECT
: BILL OF MATERIALS/COST ESTIMATE
=========================================================================
ITEM
NO
I
QTY
UNIT
LABOR
AMOUNT
Clearing and Grabbing
98
sq.m.
IB
01
U/COST
SITE PREPARATIONS
IA
01
MATERIAL
U/COST
AMOUNT
DESCRIPTION
Area
55.20 P
5,409.60 P
60.00
3,000.00
7.00
1,820.00
Layout / Staking
50
01
260
sq.m.
02
gal
IC
Length
Soil Treatment
Area
Anti- Thermite Solution
3,700.00
3,700.00
--------------
Sub - Total
II
13,929.60 P
466.00 P
14,446.00 P
EARTHWORKS
IIA
Col/Wall Footing
01
31
cu.m
Excavation
02
31
cu.m
Backfilling
01
27
cu.m
Excavation
02
27
cu.m
Backfilling
IIB
161.35
5,001.85
RCW Footing
IIC
466.00 P
12,582.00 P
161.35
4,356.45
164.28
16,099.44
186.00
10,416.00
Grading (Cut-off / Fill /Levelling and
Compaction)
01
98
sq.m
Area
02
248
sq.m
Filling Materials
03
56
hour
Plate and Vibratory Compactor
250.00
62,000.00
---------------Sub - Total
III
II
62,000.00
62,901.74 P
532.99 P
1,065.98 P
PLAIN AND REINFORCED CONCRETE
IIIA
Col Footing
01
cu m
Concrete Volume
02
03
15
bags
Portland Cement
cu.m
Sand
700.00
700.00
04
cu.m
3/4" Crushed Gravel
900.00
1,800.00
05
213
kgs
41.00
8,733.00
IIIB
P
P
12mm Reinf. Steel Bars
230.00 P
3,450.00
10.97
2,336.61
Wall Footing
01
cu m
Concrete Volume
02
45
bags
Portland Cement
03
cu.m
Sand
700.00
2,100.00
04
cu.m
3/4" Crushed Gravel
900.00
5,400.00
05
203
kgs
41.00
8,323.00
27
cu m
IIIC
01
-----------------
12mm Reinf. Steel Bars
P
P
230.00 P
10.97 P
65.82 P
10,350.00
10.97
2,226.91
Slab on Fill
Concrete Volume
532.99 P
14,390.73 P
-------------
02
113
bags
Portland Cement
230.00 P
25,990.00
03
cu.m
Sand
700.00
5,600.00
04
15
cu.m
3/4" Crushed Gravel
900.00
13,500.00
05
248
kgs
10mm Reinf. Steel Bars
41.00
10,168.00
06
roll
4 mm thk. Polyethylene sheeting
2,800.00
25,200.00
10.97
2,720.56
-
Dump proofing / vapor retarder
IIID
Column
01
cu m
Concrete Volume
02
23
bags
Portland Cement
03
cu.m
04
cu.m
05
432
kgs
06
287
kgs
01
cu m
Concrete Volume
02
15
bags
Portland Cement
03
cu.m
Sand
700.00
700.00
04
cu.m
3/4" Crushed Gravel
900.00
1,800.00
05
240
kgs
12mm Reinf. Steel Bars
41.00
9,840.00
11.61
2,786.40
06
211
kgs
10mm Reinf. Steel Bars
41.00
8,651.00
11.61
2,449.71
01
33
cu m
Concrete Volume
02
231
bags
Portland Cement
230.00 P
53,130.00
03
17
cu.m
Sand
700.00
11,900.00
04
33
cu.m
3/4" Crushed Gravel
900.00
29,700.00
05
809
kgs
10mm Reinf. Steel Bars
41.00
33,169.00
06
15
kgs
4 mm thk. Polyethylene sheeting
135.00
2,025.00
38.00
48,906.00
IIIE
P
P
756.09 P
2,268.27 P
230.00 P
5,290.00
Sand
700.00
1,400.00
3/4" Crushed Gravel
900.00
2,700.00
12mm Reinf. Steel Bars
41.00
17,712.00
11.61
5,015.52
10mm Reinf. Steel Bars
41.00
11,767.00
11.61
3,332.07
Roof Beams / Linteln
IIIF
P
P
230.00 P
756.09 P
1,512.18 P
3,450.00
Slab on Fill (Ground Floor)
P
P
532.99 P
10.97
17,588.67 P
8,874.73
-
Dump proofing / vapor retarder
IIIG
Miscellaneous
01
106
sq.m
Form Works Area
02
1287
bdft.
Woodforms
03
22
shts
12mm thk. Formply
620.00
13,640.00
04
05
20
30
kgs
kgs
Assorted CWN
Ga #16 GI Tie Wires
80.00
65.00
1,600.00
1,950.00
Sub - Total
IV
248.00 P
III
------------P 380,644.00
26,288.00
-----------92,922.16 P
98.20 P
25,433.80 P
MASONRY
IVA
Concrete Masonry (Exterior/Perimeter)
01
259
sq.m
Wall Area
02
181
bags
Cement
03
21
cu m
Sand
04
2200
pcs
05
1050
06
07
P
230.00 P
41,630.00
700.00
14,700.00
150 x 200 x 400mm CHB
12.00
26,400.00
pcs
150 x 200 x 400mm CHB
12.00
12,600.00
1129
kgs
10mm dia Reinf. Steel Bars
41.00
46,289.00
15
kgs
Ga #16 GI Tie Wire
100.00
1,500.00
IVB
Plastering
01
414
sq.m
Wall Area
02
70
bags
Portland Cement
230.00
16,100.00
03
10
cu.m
Sand
700.00
7,000.00
01
95
sq.m
Floor Area
02
21
bags
Portland Cement
230.00
4,830.00
03
cu.m
Sand
700.00
2,100.00
IVC
107.72
44,596.08
82.24
7,812.80
Topping
Sub - Total
V
------------P 173,149.00
IV
-----------77,842.68 P
CARPENTRY WORKS
VA
01
02
03
52
52
52
sq.m
sq.m
sq.m
04
lot
VA
01
02
03
04
84
52
32
1
sq.m
sq.m
sheet
lot
VB
Exterior Ceiling
Ceiling Area
Metal Furring Ceiling Frame
PVC Type Wood finish Spandrel
Ceiling System
Consumables / Accessories
P
P
278.25 P
1,688.00
4,000.00
Interior Ceiling
Ceiling Area
Metal Furring Ceiling Frame
P
4.5 mm thk. Fiber Cement Board
Consumables / Accessories
140.22 P
14,469.00
87,776.00
4,000.00
P
278.25 P
480.00
4,000.00
7,291.44 P
-
140.22 P
14,469.00
15,360.00
4,000.00
11,778.48 P
-
Cabinets
01
35
sq.m
Ceiling Area
02
13
bd. Ft
50 mm x 50 mm Wood
138.80
4,858.00
90.00
1,170.00
120.00
2,400.00
120.00
360.00
KD S4S
03
20
pcs
6mm thk. X 25 mm x 3.0 m
Wood Edging
04
kg
Finishing Nail
05
14
pcs
Councealed Hinges
45.00
630.00
06
26
pcs
Cabinet Handle
75.00
1,950.00
Sub - Total
VI
pcs
Flush Door
02
pcs
Panel Door
03
04
05
06
26.71
2.94
10.5
26.71
sq.m
sq.m
sq.m
sq.m
07
08
6
24
set
set
---------------146,584.00
Windows
Flush Door
P
Panel Door
6 mm thk. Analok Glass in Aluminum
Frame (Powder Coated)
Door Lockset
4" x 2" Door Hinges
Sub - Total
-------------------------23,927.92 P
2,400.00 P
3,703.00
3,800.00
7,056.00
38,881.50
101,498.00
700.00
45.00
4,200.00
1,080.00
---------------152,715.50
VI
233.17 P
466.34 P
238.33
953.32
101.27
2,704.92
-------------------------4,124.58 P
TILING WORKS
VIIA
01
DOORS / WINDOWS ( including Jambs )
01
VII
Rooms
250
pcs
60 cm x 60 cm Cer Floor Tiles
230.00 P
57,500.00 P
82.24 P
(Granite Tile)
02
10
bags
Tile Adhesive
03
bags
Tile Grout 2.0 kg
01
244
pcs
02
33
pcs
VIB
20,560.00 P
-
400.00
4,000.00
85.00
680.00
Toilet
30cm x 60cm Glazed Tiles
40.00 P
9,760.00 P
9.14 P
2,230.16 P
170.00
5,610.00
9.14
301.62
26.00
260.00
82.00
182.00
1,040.00
246.00
9.14
63.98
-
Wall Tiles
60cm x 60cm Glazed Tiles
Floor Tiles
03
04
05
7
4
3
pcs
bags
bags
Tile Trim
Tile Adhesive
Tile Grout 2.0 kg
----------------
--------------
-------------
Sub - Total
VIII
VII
79,018.00
23,155.76 P
905.00 P
31,675.00
180.00 P
24,300.00 P
-
ROOFING WORKS
VIIIA
Roof Framing System
01
135
sq.m.
02
35
pcs
Area
6 mm x 50mm Angular Bar
03
29
pcs
6 mm x 38mm Angular Bar
680.00
19,720.00
04
46
pcs
1.20 mm thk. 50 x 74mm C- Purlins
645.00
29,670.00
05
18
pcs
1.20 mm thk. 50 x 100mm C- Purlins
780.00
14,040.00
Facia Boards
06
20
kgs
Welding Rod
120.00
2,400.00
07
pc
Cutting Disc
220.00
220.00
08
pc
Grinding Disc
3,500.00
3,500.00
135
sq.m
VIIIB
01
Roof
0.50 mm x 1050 Pre-painted
325.00 P
Roofing Sheets ( Rib Type )
02
50
03
40
43,875.00 P
142.98 P
0.50 mm x 1050 Pre-painted
19,302.30 P
-
130.00
6,500.00
88.28
4,414.00
130.00
5,200.00
88.28
3,531.20
Gutter
0.50 mm x 1050 Pre-painted
Ridge Cap
VIIIC
Hardware Accessories
01
700
pcs
12-24 x 55 mm Tekscrew
3.50
2,450.00
02
20
pcs
Clear Silicon Rubber Sealant
120.00
2,400.00
03
gal
Touch-up Paint
650.00
1,300.00
01
135
sq.m
Surface Coverage Area
02
115
mtrs
10mm x 1200mm x 50m
85.00
9,775.00
VIIID
Thermal Insulation
50.1
6,763.50
-
Double Sided Aluminum EPE
Foam Insulation Roofing Sht.
03
rls
1"x1"x 4' Light Welded
04
rls
Duct Tapes
05
kgs
G.I. Tie Wire
01
177
02
177
mtrs
1,550.00
7,750.00
290.00
2,030.00
80.00
240.00
(Wire Mesh Chicken Wire)
VIIIE
Reinforced Concrete Trellis System
Length
40.68
50 mm x 150mm R.C. Trellis
86.02
7,200.36
15,225.54
---------------Sub - Total
IX
VIII
197,970.54
--------------
-------------
65,511.36 P
PLUMBING WORKS
IXA
01
02
03
04
05
06
1
1
1
2
2
4
set
set
set
set
set
set
Fistures ( T&B)
Water Closet
Lavatories
Shower set
Brass Faucet
Towel Holder
Brass Floor Drain
IXB
01
02
1
3
set
set
Fistures ( T&B)
Kitchen Sink
Faucet
IXC
01
lot
5,500.00 P
3,000.00
1,200.00
1,500.00
1,500.00
700.00
5,500.00 P
3,000.00
1,200.00
3,000.00
3,000.00
2,800.00
619.00 P
412.00
412.00
129.00
129.00
129.00
619.00 P
412.00
412.00
258.00
258.00
516.00
3,500.00 P
1,200.00
3,500.00 P
3,600.00
412.00 P
129.00
412.00 P
387.00
6,000.00 P
6,000.00
Sanitary Lines
Excavation, Backfilling, Bedding a P
Dispossal
02
03
04
05
06
4
9
3
9
pcs
pcs
pcs
pcs
PVC Pipes
50 mm dia
75 mm dia
100 mm dia
150 mm dia
07
pcs
PVC Fittings
50 mm dia x 90 deg
08
09
10
11
12
2
2
14
7
2
pcs
pcs
pcs
pcs
pcs
50 mm dia Tee
50 mm dia P-trap
75 mm dia x 90 deg Elbow
75 mmdia x 45 deg Elbow
#4" PVC Clean Out Plug
13
14
3
1
qrt
kg
Consumables
PVC Solvent Cement
Rags
Water Line
Polypropyline Pipe
1/2" dia PVC Pipe
3/4" dia PCV Pipe
IXD
01
02
13
5
pcs
pcs
03
14
pcs
04
05
3
9
pcs
pcs
06
07
08
09
10
11
1
3
2
2
1
1
pcs
pcs
pcs
pcs
pcs
pcs
01
16
sq.m
Wall Area (Concrete Masonry)
02
bags
Cement
03
cu m
Sand
04
200
pcs
05
45
kgs
06
kg
Ga #16 GI Tie Wire
07
20
sq.m
Wall Area (Plastering)
08
bags
09
10
IXE
880.00
4,140.00
1,560.00
7,920.00
220.00
460.00
520.00
880.00
30.00 P
40.00
90.00
98.00
98.00
98.00
150.00
80.00
180.00
1,372.00
686.00
196.00
250.00 P
75.00
750.00
75.00
160.00 P
220.00
2,080.00 P
1,100.00
Polypropyline Pipe Fittings
1/2" dia x 90 deg PPR Elbow with P
Thread
1/2" dia Tee with Thread
1/2" dia x 3/4" dia Tee Reducer
w/out Thread
1/2" dia x 3/4" dia Elbow Reducer
1/2" dia x 18' long Flexible Hose
1/2" dia Angle Valve (Two-way)
Gate Valve
Water Meter
Check Valve
634.68
158.67
69.66
84.50
158.67
12.00 P
168.00
15.00
40.00
45.00
360.00
150.00
120.00
120.00
240.00
1,800.00
300.00
150.00
360.00
240.00
480.00
1,800.00
300.00
52.89 P
52.89
687.57 P
264.45
Septic Tank
P
P
230.00 P
98.20 P
1,571.20 P
1,610.00
700.00
700.00
100 x 200 x 400mm CHB
12.00
2,400.00
10mm dia Reinf. Steel Bars
41.00
1,845.00
100.00
100.00
Portland Cement
230.00
690.00
cu.m
Sand
700.00
700.00
cu m
Concrete Volume (Septic Tank Cover/
107.72
2,154.40
462.00
924.00
Base, Catch Basins, Ground Drain)
11
14
bags
Portland Cement
230.00
3,220.00
12
cu.m
Sand
700.00
700.00
13
cu.m
3/4" Crushed Gravel
900.00
1,800.00
14
214
kgs
12mm Reinf. Steel Bars
41.00
8,774.00
9.65
2,065.10
---------------Sub - Total
X
01
02
03
04
IX
--------------
79,211.00
11,575.40 P
65.79 P
52.44
85.38
85.38
27,237.06 P
4,404.96
5,976.60
1,707.60
PAINTING / VARNISHING WORKS
414
84
70
20
sq.
sq.
sq.
sq.
m
m
m
m
(3-Coats Painting)
Masonry Wall
Ceiling
Cabinets
Doors
-------------
05
06
07
08
09
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
222
24
6
2
6
4
6
5
5
4
8
1
120
120
5
10
8
5
5
5
sq. m
gal
gal
pail
pail
pail
pail
gal
gal
gal
pail
bag
sqft.
sqtf.
kls
pcs
pcs
pcs
unit
units
Metal
Red Lead Primer
Paint Reducer
Flat Wall Enamel
Flat Latex
Quick Drying Enamel
Semi Gloss Latex
Assorted Acry/Tinting Color
Paint Thinner
Pollytuf w/ Hardener
Glazing Putty
Patching Compound
No. 36 Sand Paper
No. 100 Sand Paper
Waste Cotton Thread
4" Paint Brush
3" Paint Brush
2" Paint Brush
Roller Brush
Spatula
40.44
P
14,880.00
3,480.00
4,280.00
13,500.00
9,440.00
13,440.00
2,400.00
1,150.00
2,340.00
17,176.00
250.00
1,200.00
1,800.00
375.00
750.00
640.00
225.00
325.00
125.00
----------------P
87,776.00
Sub - Total X
XI
8,977.68
620.00 P
580.00
2,140.00
2,250.00
2,360.00
2,240.00
480.00
230.00
585.00
2,147.00
250.00
10.00
15.00
75.00
75.00
80.00
45.00
65.00
25.00
--------------------------48,303.90 P
REINFORCED CONCRETE RETAINING WALL
XIA
RC Wall Footing
01
cu m
Concrete Volume
02
03
38
bags
Portland Cement
230.00 P
8,740.00
cu.m
Sand
700.00
2,100.00
04
cu.m
3/4" Crushed Gravel
900.00
4,500.00
05
314
kgs
41.00
12,874.00
XIIB
P
P
12mm Reinf. Steel Bars
462.00 P
9.65
2,310.00 P
3,030.10
RC Wall and Buttres
01
13
cu m
Concrete Volume
02
98
bags
Portland Cement
03
cu.m
Sand
700.00
4,900.00
04
13
cu.m
3/4" Crushed Gravel
900.00
11,700.00
05
667
kgs
41.00
27,347.00
38.00 P
35,454.00
XIIC
P
P
12mm Reinf. Steel Bars
230.00 P
462.00 P
9.65
6,436.55
Miscellaneous
01
115
sq.m
Form Works Area
02
933
bdft.
Woodforms
03
40
shts
12mm thk. Formply
620.00
24,800.00
04
05
10
15
kgs
kgs
Assorted CWN
Ga #16 GI Tie Wires
80.00
65.00
800.00
975.00
P
P
248.00 P
---------------Sub - Total
XII
XIIA
01
02
6,006.00 P
22,540.00
XI
156,730.00
Perimeter Fence Steel Railings
Fence Railing (Height = 0.90m)
P
Gate
(Including Installation Cost)
3,000.00 P
3,500.00
147,000.00
28,000.00
230.00 P
6,900.00
28,520.00 P
----------------P
-------------
46,302.65 P
WATER TANK R.C. STAND / FENCE AND GATE
49
8
sq.m.
sq.m.
01
cu m
Concrete Volume (Wall Footing)
02
30
bags
Portland Cement
03
cu.m
Sand
700.00
1,400.00
04
cu.m
3/4" Crushed Gravel
900.00
3,600.00
05
126
kgs
12mm Reinf. Steel Bars
41.00
5,166.00
9.65
1,215.90
06
45
kgs
12mm Reinf. Steel Bars
41.00
1,845.00
9.65
434.25
XIIB
Fence CHB Wall
P
P
532.99 P
2,131.96 P
07
52
sq.m
Wall Area (Concrete Masonry)
08
09
40
bags
Cement
230.00
9,200.00
cu m
Sand
700.00
3,500.00
10
650
pcs
150 x 200 x 400mm CHB
12.00
7,800.00
11
140
kgs
10mm dia Reinf. Steel Bars
41.00
5,740.00
12
kgs
Ga #16 GI Tie Wire
100.00
400.00
13
sq.m
Wall Area (Plastering)
14
bags
Portland Cement
230.00
1,610.00
15
cu.m
Sand
700.00
700.00
01
cu m
Concrete Volume
02
30
bags
Portland Cement
03
cu.m
04
cu.m
05
228
kgs
06
54
07
08
XIIC
98.20
107.72
01
107.72
Water Tank R.C. Elevated Platform
P
P
756.09 P
3,024.36 P
230.00 P
6,900.00
Sand
700.00
1,400.00
3/4" Crushed Gravel
900.00
3,600.00
16mm Reinf. Steel Bars
41.00
9,348.00
11.61
2,647.08
kgs
12mm Reinf. Steel Bars
41.00
2,214.00
11.61
626.94
37
kgs
10mm Reinf. Steel Bars
41.00
1,517.00
11.61
429.57
30
sq.m
Form Works Area
248.00 P
Sub - Total XII
XIII
5,106.40
---------------247,840.00
7,440.00
----------------------------P
23,164.18 P
ELECTRICAL WORKS
lot
Electrical Work
### P 160,000.00 P
---------------Sub - Total
GRAND TOTAL
XIII
160,000.00
###
-------------P
###
------------P
=====================================================================
TOTAL
COST
5,409.60
3,000.00
1,820.00
3,700.00
---------------13,929.60
14,446.00
5,001.85
12,582.00
4,356.45
16,099.44
62,000.00
10,416.00
------------------124,901.74
1,065.98
3,450.00
700.00
1,800.00
11,069.61
65.82
10,350.00
2,100.00
5,400.00
10,549.91
14,390.73
25,990.00
5,600.00
13,500.00
12,888.56
25,200.00
2,268.27
5,290.00
1,400.00
2,700.00
22,727.52
15,099.07
1,512.18
3,450.00
700.00
1,800.00
12,626.40
11,100.71
17,588.67
53,130.00
11,900.00
29,700.00
42,043.73
2,025.00
26,288.00
48,906.00
13,640.00
1,600.00
1,950.00
-------------473,566.16
25,433.80
41,630.00
14,700.00
26,400.00
12,600.00
46,289.00
1,500.00
44,596.08
16,100.00
7,000.00
7,812.80
4,830.00
2,100.00
-------------250,991.68
7,291.44
14,469.00
87,776.00
4,000.00
11,778.48
14,469.00
15,360.00
4,000.00
4,858.00
1,170.00
2,400.00
360.00
630.00
1,950.00
------------------170,511.92
466.34
953.32
2,704.92
7,056.00
38,881.50
101,498.00
4,200.00
1,080.00
------------------156,840.08
78,060.00
4,000.00
680.00
11,990.16
5,911.62
245.98
1,040.00
246.00
-------------------
102,173.76
24,300.00
31,675.00
19,720.00
29,670.00
14,040.00
2,400.00
220.00
3,500.00
63,177.30
10,914.00
8,731.20
2,450.00
2,400.00
1,300.00
6,763.50
9,775.00
7,750.00
2,030.00
240.00
7,200.36
15,225.54
------------------263,481.90
6,119.00
3,412.00
1,612.00
3,258.00
3,258.00
3,316.00
3,912.00
3,987.00
6,000.00
1,514.68
4,140.00
1,560.00
7,920.00
150.00
80.00
180.00
1,372.00
686.00
196.00
750.00
75.00
2,767.57
1,364.45
168.00
45.00
360.00
150.00
360.00
240.00
480.00
1,800.00
300.00
1,571.20
1,610.00
700.00
2,400.00
1,845.00
100.00
2,154.40
690.00
700.00
924.00
3,220.00
700.00
1,800.00
10,839.10
------------------90,786.40
27,237.06
4,404.96
5,976.60
1,707.60
8,977.68
14,880.00
3,480.00
4,280.00
13,500.00
9,440.00
13,440.00
2,400.00
1,150.00
2,340.00
17,176.00
250.00
1,200.00
1,800.00
375.00
750.00
640.00
225.00
325.00
125.00
------------------136,079.90
2,310.00
8,740.00
2,100.00
4,500.00
15,904.10
6,006.00
22,540.00
4,900.00
11,700.00
33,783.55
28,520.00
35,454.00
24,800.00
800.00
975.00
------------------203,032.65
147,000.00
28,000.00
2,131.96
6,900.00
1,400.00
3,600.00
6,381.90
2,279.25
5,106.40
9,200.00
3,500.00
7,800.00
5,740.00
400.00
107.72
1,610.00
700.00
3,024.36
6,900.00
1,400.00
3,600.00
11,995.08
2,840.94
1,946.57
7,440.00
------------------271,004.18
160,000.00
------------------160,000.00
###
PROJECT TITLE
LOCATION
OWNER
SUBJECT
PROPOSED ONE STOREY RESIDENTIAL
SUMMARY
============================================================================
SUMMARY
MATERIALS
I
SITE PREPARATIONS
II
EARTHWORKS
III
PLAIN AND REINFORCED CONCRETE
IV
LABOR
-
MASONRY
13,929.60
62,000.00
62,901.74
380,644.00
92,922.16
173,149.00
77,842.68
CARPENTRY WORKS
146,584.00
23,927.92
VI
DOORS / WINDOWS ( including Jambs )
152,715.50
4,124.58
VII
TILING WORKS
79,018.00
23,155.76
VIII
ROOFING WORKS
197,970.54
65,511.36
IX
PLUMBING WORKS
79,211.00
11,575.40
PAINTING / VARNISHING WORKS
87,776.00
48,303.90
XI
REINFORCED CONCRETE RETAINING WALL
156,730.00
46,302.65
XII
WATER TANK R.C. STAND / FENCE AND GATE
247,840.00
23,164.18
XIII
ELECTRICAL WORKS
160,000.00
MATERIAL COST
LABOR COST
1,923,638.04
P
493,661.93
PROJECT TITLE
LOCATION
OWNER
SUBJECT
PROPOSED ONE STOREY RESIDENTIAL
RECAPITULATION
==========================================================================
RECAPITULATION
DIRECT COST ( DC )
A
MATERIAL COST
LABOR COST
1,923,638.04
493,661.93
TOTAL DIRECT COST ( TDC )
II
2,417,299.97
1,021,067.51
INDIRECT COST ( IC )
C
OVERHEAD, CONTINGENCIES and
290,076.00
MISCELLANEOUS EXPENSES
( 12% of TDC )
D
E
CONTRACTOR'S PROFIT ( 14% of TDC )
MOBILIZATION / DEMOBILIZATION
( 1% of TOTAL DIRECT COST )
INDIRECT COST ( IC )
VAT ( 12% of TDC + IC )
338,422.00
24,173.00
P
652,670.99
368,396.52
TOTAL INDIRECT COST ( TIC )
III
Prepared By:
TOTAL PROJECT COST ( TDC +TIC )
Conforme:
==================================================
==================================================
3,438,367.48
